[MIECO] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 122.7%
YoY- 300.56%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 321,295 313,832 309,628 301,221 261,404 231,985 197,121 38.37%
PBT -6,762 -2,589 6,037 6,461 2,496 1,828 -1,219 212.38%
Tax -718 -948 -117 -36 389 691 -22 914.79%
NP -7,480 -3,537 5,920 6,425 2,885 2,519 -1,241 230.11%
-
NP to SH -7,480 -3,537 5,920 6,425 2,885 2,519 -1,241 230.11%
-
Tax Rate - - 1.94% 0.56% -15.58% -37.80% - -
Total Cost 328,775 317,369 303,708 294,796 258,519 229,466 198,362 39.92%
-
Net Worth 315,772 319,608 323,907 324,551 323,876 321,367 317,550 -0.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 315,772 319,608 323,907 324,551 323,876 321,367 317,550 -0.37%
NOSH 209,120 210,269 210,329 209,387 210,309 210,044 210,298 -0.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.33% -1.13% 1.91% 2.13% 1.10% 1.09% -0.63% -
ROE -2.37% -1.11% 1.83% 1.98% 0.89% 0.78% -0.39% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 153.64 149.25 147.21 143.86 124.30 110.45 93.73 38.89%
EPS -3.58 -1.68 2.81 3.07 1.37 1.20 -0.59 231.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.52 1.54 1.55 1.54 1.53 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 209,387
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.13 31.38 30.96 30.12 26.14 23.20 19.71 38.38%
EPS -0.75 -0.35 0.59 0.64 0.29 0.25 -0.12 238.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3158 0.3196 0.3239 0.3246 0.3239 0.3214 0.3176 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.41 0.44 0.43 0.35 0.58 0.78 -
P/RPS 0.25 0.27 0.30 0.30 0.28 0.53 0.83 -54.96%
P/EPS -10.62 -24.37 15.63 14.01 25.51 48.36 -132.18 -81.29%
EY -9.41 -4.10 6.40 7.14 3.92 2.07 -0.76 432.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.28 0.23 0.38 0.52 -38.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 27/08/12 22/05/12 21/02/12 22/11/11 23/08/11 24/05/11 -
Price 0.41 0.43 0.38 0.49 0.44 0.44 0.62 -
P/RPS 0.27 0.29 0.26 0.34 0.35 0.40 0.66 -44.80%
P/EPS -11.46 -25.56 13.50 15.97 32.07 36.69 -105.06 -77.07%
EY -8.72 -3.91 7.41 6.26 3.12 2.73 -0.95 336.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.25 0.32 0.29 0.29 0.41 -24.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment